Highlights

[SYMLIFE] QoQ Cumulative Quarter Result on 2013-03-31 [#4]

Stock [SYMLIFE]: SYMPHONY LIFE BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     21.87%    YoY -     82.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 296,584 197,951 98,352 406,906 264,263 166,565 75,124 149.17%
  QoQ % 49.83% 101.27% -75.83% 53.98% 58.65% 121.72% -
  Horiz. % 394.79% 263.50% 130.92% 541.65% 351.77% 221.72% 100.00%
PBT 46,781 32,108 15,730 109,951 89,892 29,218 12,933 135.09%
  QoQ % 45.70% 104.12% -85.69% 22.31% 207.66% 125.92% -
  Horiz. % 361.72% 248.26% 121.63% 850.16% 695.06% 225.92% 100.00%
Tax -12,318 -7,999 -4,208 -24,053 -19,529 -8,098 -3,932 113.66%
  QoQ % -53.99% -90.09% 82.51% -23.17% -141.16% -105.95% -
  Horiz. % 313.28% 203.43% 107.02% 611.72% 496.67% 205.95% 100.00%
NP 34,463 24,109 11,522 85,898 70,363 21,120 9,001 144.14%
  QoQ % 42.95% 109.24% -86.59% 22.08% 233.16% 134.64% -
  Horiz. % 382.88% 267.85% 128.01% 954.32% 781.72% 234.64% 100.00%
NP to SH 34,640 24,103 11,392 86,591 71,053 21,578 9,152 142.28%
  QoQ % 43.72% 111.58% -86.84% 21.87% 229.28% 135.77% -
  Horiz. % 378.50% 263.36% 124.48% 946.14% 776.37% 235.77% 100.00%
Tax Rate 26.33 % 24.91 % 26.75 % 21.88 % 21.72 % 27.72 % 30.40 % -9.11%
  QoQ % 5.70% -6.88% 22.26% 0.74% -21.65% -8.82% -
  Horiz. % 86.61% 81.94% 87.99% 71.97% 71.45% 91.18% 100.00%
Total Cost 262,121 173,842 86,830 321,008 193,900 145,445 66,123 149.85%
  QoQ % 50.78% 100.21% -72.95% 65.55% 33.31% 119.96% -
  Horiz. % 396.41% 262.91% 131.32% 485.47% 293.24% 219.96% 100.00%
Net Worth 526,418 534,726 521,237 504,413 486,736 446,260 445,998 11.65%
  QoQ % -1.55% 2.59% 3.34% 3.63% 9.07% 0.06% -
  Horiz. % 118.03% 119.89% 116.87% 113.10% 109.13% 100.06% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 79 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 0.09 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 526,418 534,726 521,237 504,413 486,736 446,260 445,998 11.65%
  QoQ % -1.55% 2.59% 3.34% 3.63% 9.07% 0.06% -
  Horiz. % 118.03% 119.89% 116.87% 113.10% 109.13% 100.06% 100.00%
NOSH 272,755 268,706 268,679 265,480 264,530 262,506 257,802 3.82%
  QoQ % 1.51% 0.01% 1.20% 0.36% 0.77% 1.82% -
  Horiz. % 105.80% 104.23% 104.22% 102.98% 102.61% 101.82% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.62 % 12.18 % 11.72 % 21.11 % 26.63 % 12.68 % 11.98 % -2.01%
  QoQ % -4.60% 3.92% -44.48% -20.73% 110.02% 5.84% -
  Horiz. % 96.99% 101.67% 97.83% 176.21% 222.29% 105.84% 100.00%
ROE 6.58 % 4.51 % 2.19 % 17.17 % 14.60 % 4.84 % 2.05 % 117.13%
  QoQ % 45.90% 105.94% -87.25% 17.60% 201.65% 136.10% -
  Horiz. % 320.98% 220.00% 106.83% 837.56% 712.20% 236.10% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 108.74 73.67 36.61 153.27 99.90 63.45 29.14 140.01%
  QoQ % 47.60% 101.23% -76.11% 53.42% 57.45% 117.74% -
  Horiz. % 373.16% 252.81% 125.63% 525.98% 342.83% 217.74% 100.00%
EPS 12.70 8.97 4.24 32.61 26.86 8.22 3.55 133.37%
  QoQ % 41.58% 111.56% -87.00% 21.41% 226.76% 131.55% -
  Horiz. % 357.75% 252.68% 119.44% 918.59% 756.62% 231.55% 100.00%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.9300 1.9900 1.9400 1.9000 1.8400 1.7000 1.7300 7.54%
  QoQ % -3.02% 2.58% 2.11% 3.26% 8.24% -1.73% -
  Horiz. % 111.56% 115.03% 112.14% 109.83% 106.36% 98.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 600,572
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 49.38 32.96 16.38 67.75 44.00 27.73 12.51 149.14%
  QoQ % 49.82% 101.22% -75.82% 53.98% 58.67% 121.66% -
  Horiz. % 394.72% 263.47% 130.94% 541.57% 351.72% 221.66% 100.00%
EPS 5.77 4.01 1.90 14.42 11.83 3.59 1.52 142.75%
  QoQ % 43.89% 111.05% -86.82% 21.89% 229.53% 136.18% -
  Horiz. % 379.61% 263.82% 125.00% 948.68% 778.29% 236.18% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8765 0.8904 0.8679 0.8399 0.8105 0.7431 0.7426 11.65%
  QoQ % -1.56% 2.59% 3.33% 3.63% 9.07% 0.07% -
  Horiz. % 118.03% 119.90% 116.87% 113.10% 109.14% 100.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.0500 1.1800 1.1300 0.9150 0.8100 0.8000 0.7600 -
P/RPS 0.97 1.60 3.09 0.60 0.81 1.26 2.61 -48.22%
  QoQ % -39.38% -48.22% 415.00% -25.93% -35.71% -51.72% -
  Horiz. % 37.16% 61.30% 118.39% 22.99% 31.03% 48.28% 100.00%
P/EPS 8.27 13.15 26.65 2.81 3.02 9.73 21.41 -46.87%
  QoQ % -37.11% -50.66% 848.40% -6.95% -68.96% -54.55% -
  Horiz. % 38.63% 61.42% 124.47% 13.12% 14.11% 45.45% 100.00%
EY 12.10 7.60 3.75 35.65 33.16 10.28 4.67 88.32%
  QoQ % 59.21% 102.67% -89.48% 7.51% 222.57% 120.13% -
  Horiz. % 259.10% 162.74% 80.30% 763.38% 710.06% 220.13% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.54 0.59 0.58 0.48 0.44 0.47 0.44 14.59%
  QoQ % -8.47% 1.72% 20.83% 9.09% -6.38% 6.82% -
  Horiz. % 122.73% 134.09% 131.82% 109.09% 100.00% 106.82% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 19/11/12 29/08/12 -
Price 1.0000 1.1400 0.9900 1.1400 0.8100 0.8100 0.8300 -
P/RPS 0.92 1.55 2.70 0.74 0.81 1.28 2.85 -52.85%
  QoQ % -40.65% -42.59% 264.86% -8.64% -36.72% -55.09% -
  Horiz. % 32.28% 54.39% 94.74% 25.96% 28.42% 44.91% 100.00%
P/EPS 7.87 12.71 23.35 3.50 3.02 9.85 23.38 -51.51%
  QoQ % -38.08% -45.57% 567.14% 15.89% -69.34% -57.87% -
  Horiz. % 33.66% 54.36% 99.87% 14.97% 12.92% 42.13% 100.00%
EY 12.70 7.87 4.28 28.61 33.16 10.15 4.28 106.08%
  QoQ % 61.37% 83.88% -85.04% -13.72% 226.70% 137.15% -
  Horiz. % 296.73% 183.88% 100.00% 668.46% 774.77% 237.15% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.52 0.57 0.51 0.60 0.44 0.48 0.48 5.47%
  QoQ % -8.77% 11.76% -15.00% 36.36% -8.33% 0.00% -
  Horiz. % 108.33% 118.75% 106.25% 125.00% 91.67% 100.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers